Torishima Pump Mfg.Co.,Ltd.

6363 TSE Industrials Machinery
TSE Prime
¥2,832.00
-0.49%
Delayed · cached 15 min

Fair value analysis

6363
Torishima Pump Mfg.Co.,Ltd.
Industrials›Machinery
¥2,832.00
Close used for this calculation
¥3,215.00Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
62/100
Profitability15/25
Returns11/25
Balance Sheet18/25
Efficiency18/25
Growth14/25
Good
Quality radar
62Prof.15/25Ret.11/25Eff.18/25B.Sht18/25Growth14/25

Consensus fair value

¥3,215.00
Near FV
▲ +13.5% against the close used
Model range ¥1,956.42 – ¥4,498.80
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear¥1,956.42Fair value¥3,215.00Bull¥4,498.80
FairClose
52-week traded range
52W low ¥1,818.0052W high ¥3,485.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Torishima Pump Mfg.Co.,Ltd. closed at ¥2,832.00, 11.9% below the consensus fair value of ¥3,215.00 drawn from 9 valuation models.

Financial DNA score 62/100 — Good. P/E of 12.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,956.42
-30.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,399.85
+20.1%
√(22.5 × EPS × BVPS)
EPS=224.94, BVPS=2283.87
P/E Fair Value
¥4,498.80
+58.9%
EPS × 20x (sector P/E)
EPS=224.94, Sector P/E=20x
Peter Lynch (PEG)
¥2,960.21
+4.5%
EPS × Growth% (PEG = 1 is fair)
EPS=224.94, g=13.2%
EV/EBITDA
¥4,005.52
+41.4%
(EBITDA × 16.6x − Net Debt) ÷ Shares
EBITDA=7.72B
Dividend Discount (DDM)
¥3,395.00
+19.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=62.87, r=10%, g=8%
Book Value (P/B)
¥2,420.90
-14.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2283.87, ROE=10.2%, g=6%, r=10%
Reverse DCF
¥2,832.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.9% | Historical: 13.2%
Margin of Safety
¥2,463.77
-13.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3285.02, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.